Welcome to Brookdale Farm, a true turn-of-the-century gem! 7- Unit farmhouse sitting on 6 flat, open acres in a perfect commuter location near Nashua NH on route 111 in Pepperell MA. This landmark property has a tremendous amount of untapped income potential with 2 huge 3 st...
This home has been viewed 28 times
Last Checked: July 13th, 2025 at 6:03am (Source: MLS PIN #73390709)
Gross Income: $100,800
Gross Expenses: $31,189
Net Income Calc: $69,611
CAP Rate: 5.36%
Annual Expenses for 170 Nashua Rd, Pepperell MA 01463
Total Gross Expenses (Calculated)$31,189/year
APOD AvailableYes
Heating
Electricity$2,520
Water$3,512
Gas$3,512
Insurance$8,200
Sewer$3,512
Trash Removal
Repair & Maintenance$1,750
Management
Miscellaneous$4,209
Real Estate Tax$9,510
Annual Income & Unit Breakdown for 170 Nashua Rd, Pepperell MA 01463
Total Gross Income (Calculated)$100,800
Unit 1
Rental Income$2,800
LeaseN
Bedrooms5
Bathrooms1 Full, 1 Half
Floor1
Levels in Unit2
HeatingNo
Rent Includes
Unit 2
Rental Income$1,600
LeaseN
Bedrooms1
Bathrooms1 Full
Floor2
Levels in Unit1
HeatingNo
Rent Includes
Unit 3
Rental Income$2,000
LeaseN
Bedrooms1
Bathrooms1 Full
Floor2
Levels in Unit1
HeatingNo
Rent Includes
Unit 4
Rental Income$2,000
LeaseY
Bedrooms2
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingNo
Rent Includes
General Information for 170 Nashua Rd, Pepperell MA 01463
Listing ID73390709
Property TypeMulti Family / 5+ Family
Price$1,299,000 ($180.37/SqFt)
Style5-9 Family
CityPepperell
CountyMiddlesex
MLS Area
Neighborhood(s)
Approximate Living Area Total7,202 SqFt
Approximate Lot Size (Acres)6 acres
Total Parking14
Garage Parking
Year Built1878
Year Built SourcePublic Records
Year Renovated
Year Built DetailsActual
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction MaterialsFrame
Lot FeaturesGentle Sloping, Level
Foundation Area
Foundation DescriptionStone
Accessible Features
Outdoor SpacePorch
ZoningRCR
Zoning Details
Water Views
Water Views Features
WaterfrontNo
Waterfront Features
Energy FeaturesScreens
Terms
Disclosures for 170 Nashua Rd, Pepperell MA 01463
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area Disclosure
Building Area SourcePublic Records
Title 5Not Done
Exclusions
Disclosures
Financial Data Source
Total Gross Expenses By Broker$26,000
Total Gross Income By Broker$123,600
Total Net Income By Broker$130,800
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation
Facilitator Compensation
Sub-Agent Compensation
Compensation Based On
Financial Information for 170 Nashua Rd, Pepperell MA 01463
Real Estate Taxes$9,510
Tax Year2025
Assessed Value$650,000
Financial Data Source
Total Gross Expenses By Broker$26,000
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$123,600
BostonRealEstate.com Gross Income
Total Net Income By Broker$130,800
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)5.36%
Location Information for 170 Nashua Rd, Pepperell MA 01463
Elementary School
Middle School
High School
Neighborhood(s)
MLS Area
Area Amenities
Contact Information for 170 Nashua Rd, Pepperell MA 01463